러셀로보틱스

비상장계속사업자

RUSSELL ROBOTICS

권순욱, 조부근

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

러셀로보틱스

Business Reg. No. 1318640479 · CEO 권순욱, 조부근

I.Investment Overview

Target러셀로보틱스 (1318640479)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명러셀로보틱스
영문명RUSSELL ROBOTICS
대표자권순욱, 조부근
사업자등록번호1318640479
법인등록번호1201110618712
설립일2012.08.01
종업원수46명

V.Workforce

46

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW101.62021138.2202276.52023142.22024103.62025
영업이익100M KRW-0.3202112.22022-18.72023-2.72024-38.22025
순이익100M KRW-0.4202110.72022-18.62023-5.22024-41.12025
Item20252024202320222021
자산총계81.1억원156.2억원89.7억원99.9억원93.1억원
부채총계96.8억원131.2억원69.4억원60.4억원86.4억원
자본총계-15.7억원25억원20.3억원39.5억원6.7억원
매출액103.6억원142.2억원76.5억원138.2억원101.6억원
영업이익-38.2억원-2.7억원-18.7억원12.2억원-3,498만원
순이익-41.1억원-5.2억원-18.6억원10.7억원-3,634만원

VII.Financial Ratios

FY2025 basis

-36.9%

영업이익률

-39.69%

순이익률

-50.71%

ROA

ROE

부채비율

자기자본비율

VIII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

러셀로보틱스 투심보고서 | Alpha Lenz